Nombres Cantidad vendida

Carro $ 5,000,000 Camila 4

Moto $ 4,000,000 Juan 10
carroza $ 60,000,000 Pedro 4
Pablo 5
Ramiro 11
Fausto 5

Comisin 5%
Concepto Total venta
carros $ 20,000,000.00
motos $ 40,000,000.00
carrozas $ 240,000,000.00
carros $ 25,000,000.00
motos $ 44,000,000.00
carrozas $ 300,000,000.00
 Total neto
sigue intentando
$ 2,000,000
$ 12,000,000
sigue intentando
$ 2,200,000
$ 15,000,000
Valor Crdito $ 100,000,000
Tasa de inters 7.00%
Numero de periodos 15
Valor de la cuota mensual
($10,979,462.47)

Mes Capital que se debe

0 $100,000,000.00
1 $96,020,537.53
2 $91,762,512.69
3 $87,206,426.10
4 $82,331,413.46
5 $77,115,149.93
6 $71,533,747.96
7 $65,561,647.85
8 $59,171,500.73
9 $52,334,043.31
10 $45,017,963.87
11 $37,189,758.87
12 $28,813,579.52
13 $19,851,067.62
14 $10,261,179.88
15 $0.00
Efectivo Anual
aos

Cuota fija Intereses Abono a capital

0 0 0
$10,979,462.47 $ 7,000,000 $3,979,462.47
$10,979,462.47 $ 6,721,438 $4,258,024.84
$10,979,462.47 $ 6,423,376 $4,556,086.58
$10,979,462.47 $ 6,104,450 $4,875,012.64
$10,979,462.47 $ 5,763,199 $5,216,263.53
$10,979,462.47 $ 5,398,060 $5,581,401.97
$10,979,462.47 $ 5,007,362 $5,972,100.11
$10,979,462.47 $ 4,589,315 $6,390,147.12
$10,979,462.47 $ 4,142,005 $6,837,457.42
$10,979,462.47 $ 3,663,383 $7,316,079.44
$10,979,462.47 $ 3,151,257 $7,828,205.00
$10,979,462.47 $ 2,603,283 $8,376,179.35
$10,979,462.47 $ 2,016,951 $8,962,511.90
$10,979,462.47 $ 1,389,575 $9,589,887.74
$10,979,462.47 $ 718,283 $10,261,179.88
$164,691,937.05 $ 64,691,937 $100,000,000.00
Dato1 Dato2 Dato3 Dato4 Resultado
16,000 28,000 17,000 2,600 Incorrecto
23,500 52,000 1,300 1,760 Incorrecto
20,000 16,000 28,000 50 Incorrecto
17,000 52,000 15,800 65 Incorrecto
21,800 1,300 1,250 100 Incorrecto
1,760 25,800 51,800 3,500 Incorrecto
25,800 23,500 20,000 7,800 Incorrecto
Prestamo 100,000,000
Inters 7% anual
Tiempo 15 aos

Valor cuota

Ao Valor que se debe a la fecha Valor de la cuota

0 100,000,000
1 96,020,537.53 10,979,462
2 41,762,512.69 60,979,462
3 39,688,968.51 4,996,920
4 37,470,276.24 4,996,920
5 35,096,275.52 4,996,920
6 32,556,094.74 4,996,920
7 29,838,101.31 4,996,920
8 26,929,848.34 4,996,920
9 23,818,017.66 4,996,920
10 20,488,358.83 4,996,920
11 16,925,623.89 4,996,920
12 13,113,497.49 4,996,920
13 9,034,522.26 4,996,920
14 4,670,018.75 4,996,920
15 - 4,996,920
Totales 136,918,885.76
Intereses Abono a capitl Cuota Anticipada

7,000,000 3,979,462.47
6,721,438 54,258,024.84 50,000,000.00
2,923,376 2,073,544.18
2,778,228 2,218,692.27
2,622,919 2,374,000.73
2,456,739 2,540,180.78
2,278,927 2,717,993.43
2,088,667 2,908,252.97
1,885,089 3,111,830.68
1,667,261 3,329,658.83
1,434,185 3,562,734.95
1,184,794 3,812,126.39
917,945 4,078,975.24
632,417 4,364,503.51
326,901 4,670,018.75
36,918,886 100,000,000.00
Fecha 8/7/2017 0:00
Salario minimo $ 737,717
Hora ordinaria $ 3,073.82

Recargo diurno 25%

Recargo nocturno 35%
Recargo extra nocturno 75%
Dominical y festivo 75%

Auxilio de transporte $ 83,140

Auxilio de transporte dia $ 2,771.33
 Valor total horas
Fecha Nombre Horas laboradas ordinarias Tipo de hora
Af 2.5 $ 7,684.55 Hora ordinaria
Af 4 $ 12,295.28 Dominical y festivo
Af 4 $ 12,295.28 Hora ordinaria
$ -
$ -
$ -
$ -
$ -
$ -
$ -
 Auxilio
Valor recargo transporte Total neto
$ - $ 2,771.33 $ 10,455.89
$ 9,221.46 $ 2,771.33 $ 24,288.08
$ - $ 2,771.33 $ 15,066.62
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -
$ - $ -

Total de totales $ 49,810.58